CRAFTSMAN AUTOMATION LIMITED Financials Craftsman Automation Limited Bombay S.E.
Equities
CRAFTSMAN
INE00LO01017
Industrial Machinery & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,575 INR | +0.58% |
|
+15.30% | +3.26% |
| 09:43am | Craftsman Automation to Acquire Remaining 24% Stake in DR Axion India for INR2.5 Billion | MT |
| 25/06 | Craftsman Automation Signs MOU to Acquire Sunbeam Lightweighting | MT |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 29,991 | 49,829 | 68,779 | 91,167 | 1,32,197 | - | - |
| Enterprise Value (EV) 1 | 29,991 | 57,303 | 80,708 | 1,07,885 | 1,47,047 | 1,44,876 | 1,41,372 |
| P/E ratio | - | 30.6 x | 27.7 x | 29.9 x | 31.6 x | 24.7 x | 20.6 x |
| Yield | - | 0.16% | 0.15% | 0.26% | 0.24% | 0.27% | 0.25% |
| Capitalization / Revenue | 1.92 x | 2.25 x | 2.16 x | 2.05 x | 2.63 x | 2.33 x | 2.09 x |
| EV / Revenue | 1.92 x | 2.58 x | 2.54 x | 2.42 x | 2.93 x | 2.55 x | 2.24 x |
| EV / EBITDA | - | 10.7 x | 11.8 x | 12.3 x | 14.7 x | 12.5 x | 10.9 x |
| EV / FCF | - | 50 x | 30.8 x | -91.7 x | 56 x | 39.9 x | 42.7 x |
| FCF Yield | - | 2% | 3.25% | -1.09% | 1.79% | 2.51% | 2.34% |
| Price to Book | - | 4.38 x | 15 x | 5.5 x | 5.17 x | 4.3 x | 3.04 x |
| Nbr of stocks (in thousands) | 21,128 | 21,128 | 21,128 | 21,128 | 23,856 | - | - |
| Reference price 2 | 1,419 | 2,358 | 3,255 | 4,315 | 5,542 | 5,542 | 5,542 |
| Announcement Date | 05/05/21 | 09/05/22 | 08/05/23 | 27/04/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,600 | 22,170 | 31,826 | 44,517 | 50,182 | 56,718 | 63,239 |
| EBITDA 1 | - | 5,342 | 6,836 | 8,788 | 10,031 | 11,598 | 13,029 |
| EBIT 1 | - | 3,282 | 4,620 | 6,011 | 6,953 | 8,166 | 9,100 |
| Operating Margin | - | 14.8% | 14.52% | 13.5% | 13.86% | 14.4% | 14.39% |
| Earnings before Tax (EBT) 1 | - | 2,517 | 3,548 | 4,438 | 5,420 | 6,864 | 8,332 |
| Net income 1 | - | 1,631 | 2,484 | 3,045 | 3,798 | 4,832 | 5,917 |
| Net margin | - | 7.36% | 7.8% | 6.84% | 7.57% | 8.52% | 9.36% |
| EPS 2 | - | 77.19 | 117.6 | 144.1 | 175.3 | 224.7 | 268.7 |
| Free Cash Flow 1 | - | 1,145 | 2,624 | -1,177 | 2,626 | 3,632 | 3,308 |
| FCF margin | - | 5.17% | 8.25% | -2.64% | 5.23% | 6.4% | 5.23% |
| FCF Conversion (EBITDA) | - | 21.44% | 38.39% | - | 26.18% | 31.32% | 25.39% |
| FCF Conversion (Net income) | - | 70.23% | 105.64% | - | 69.14% | 75.17% | 55.91% |
| Dividend per Share 2 | - | 3.750 | 5.000 | 11.25 | 13.48 | 15.18 | 13.65 |
| Announcement Date | 05/05/21 | 09/05/22 | 08/05/23 | 27/04/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,542 | 6,567 | 6,770 | 7,762 | 7,490 | 9,804 | 10,376 | 11,791 | 11,297 | 11,053 |
| EBITDA 1 | 1,278 | 1,550 | 1,647 | 1,722 | 1,583 | 1,884 | 2,142 | 2,375 | 2,202 | 2,069 |
| EBIT | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 575.3 | 810.9 | 874 | - | - | 916 | 1,074 | 1,340 | 1,094 | 935.2 |
| Net income 1 | 376 | 514.6 | 566.4 | 624.8 | 516.1 | 776.6 | 744.8 | 945.4 | 731.1 | 623.3 |
| Net margin | 6.79% | 7.84% | 8.37% | 8.05% | 6.89% | 7.92% | 7.18% | 8.02% | 6.47% | 5.64% |
| EPS 2 | 17.80 | 24.36 | 26.81 | - | - | 36.76 | 36.11 | 44.75 | 34.61 | 29.50 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 24/01/22 | 09/05/22 | 25/07/22 | 17/10/22 | 23/01/23 | 08/05/23 | 24/07/23 | 30/10/23 | 27/01/24 | 27/04/24 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 7,474 | 11,929 | 16,718 | 14,850 | 12,679 | 9,175 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.399 x | 1.745 x | 1.902 x | 1.48 x | 1.093 x | 0.7042 x |
| Free Cash Flow 1 | - | 1,145 | 2,624 | -1,177 | 2,626 | 3,632 | 3,309 |
| ROE (net income / shareholders' equity) | - | 15.5% | 19.8% | 20.1% | 19.8% | 20.2% | 19.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 538.0 | 216.0 | 785.0 | 1,072 | 1,287 | 1,823 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 2,127 | 3,453 | 6,310 | 5,498 | 4,568 | 5,180 |
| Capex / Sales | - | 9.59% | 10.85% | 14.17% | 10.96% | 8.05% | 8.19% |
| Announcement Date | 05/05/21 | 09/05/22 | 08/05/23 | 27/04/24 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
5,542
INR
Average target price
5,176
INR
Spread / Average Target
-6.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +14.15% | 8.75TCr | |
| +9.79% | 6.5TCr | |
| +17.46% | 3.66TCr | |
| +18.60% | 3.29TCr | |
| +0.64% | 2.61TCr | |
| +6.41% | 2.59TCr | |
| -1.38% | 2.51TCr | |
| +17.32% | 2.48TCr | |
| -4.14% | 2.09TCr |
- Stock Market
- Equities
- CRAFTSMAN Stock
- CRAFTSMAN Stock
- Financials Craftsman Automation Limited
